{"ticker":"MOLN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":2863478.0,"Ordinary Shares Number":37511163.0,"Share Issued":40374641.0,"Total Debt":3344000.0,"Tangible Book Value":68451000.0,"Invested Capital":68452000.0,"Working Capital":74129000.0,"Net Tangible Assets":68451000.0,"Capital Lease Obligations":3344000.0,"Common Stock Equity":68452000.0,"Total Capitalization":68452000.0,"Total Equity Gross Minority Interest":68452000.0,"Stockholders Equity":68452000.0,"Treasury Stock":1133000.0,"Retained Earnings":-324626000.0,"Additional Paid In Capital":390174000.0,"Capital Stock":4037000.0,"Common Stock":4037000.0,"Total Liabilities Net Minority Interest":19206000.0,"Total Non Current Liabilities Net Minority Interest":10407000.0,"Other Non Current Liabilities":null,"Employee Benefits":8111000.0,"Tradeand Other Payables Non Current":160000.0,"Long Term Debt And Capital Lease Obligation":2136000.0,"Long Term Capital Lease Obligation":2136000.0,"Current Liabilities":8799000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1208000.0,"Current Capital Lease Obligation":1208000.0,"Payables And Accrued Expenses":7591000.0,"Current Accrued Expenses":5666000.0,"Payables":1925000.0,"Other Payable":null,"Accounts Payable":1925000.0,"Total Assets":87658000.0,"Total Non Current Assets":4730000.0,"Goodwill And Other Intangible Assets":1000.0,"Other Intangible Assets":null,"Net PPE":4729000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":82928000.0,"Other Current Assets":1847000.0,"Prepaid Assets":null,"Receivables":2313000.0,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":2313000.0,"Cash Cash Equivalents And Short Term Investments":78768000.0,"Other Short Term Investments":14517000.0,"Cash And Cash Equivalents":64251000.0,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":2962973.0,"Ordinary Shares Number":37411668.0,"Share Issued":40374641.0,"Total Debt":3644000.0,"Tangible Book Value":80332000.0,"Invested Capital":80334000.0,"Working Capital":85849000.0,"Net Tangible Assets":80332000.0,"Capital Lease Obligations":3644000.0,"Common Stock Equity":80334000.0,"Total Capitalization":80334000.0,"Total Equity Gross Minority Interest":80334000.0,"Stockholders Equity":80334000.0,"Treasury Stock":1129000.0,"Retained Earnings":-311753000.0,"Additional Paid In Capital":389179000.0,"Capital Stock":4037000.0,"Common Stock":4037000.0,"Total Liabilities Net Minority Interest":21773000.0,"Total Non Current Liabilities Net Minority Interest":10746000.0,"Other Non Current Liabilities":1000.0,"Employee Benefits":8147000.0,"Tradeand Other Payables Non Current":160000.0,"Long Term Debt And Capital Lease Obligation":2438000.0,"Long Term Capital Lease Obligation":2438000.0,"Current Liabilities":11027000.0,"Other Current Liabilities":1000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1206000.0,"Current Capital Lease Obligation":1206000.0,"Payables And Accrued Expenses":9820000.0,"Current Accrued Expenses":8054000.0,"Payables":1766000.0,"Other Payable":829000.0,"Accounts Payable":937000.0,"Total Assets":102107000.0,"Total Non Current Assets":5231000.0,"Goodwill And Other Intangible Assets":2000.0,"Other Intangible Assets":2000.0,"Net PPE":5229000.0,"Accumulated Depreciation":-19874000.0,"Gross PPE":25103000.0,"Leases":633000.0,"Other Properties":22632000.0,"Machinery Furniture Equipment":1838000.0,"Properties":0.0,"Current Assets":96876000.0,"Other Current Assets":-1000.0,"Prepaid Assets":1914000.0,"Receivables":1905000.0,"Other Receivables":152000.0,"Taxes Receivable":1500000.0,"Accounts Receivable":253000.0,"Cash Cash Equivalents And Short Term Investments":93058000.0,"Other Short Term Investments":10405000.0,"Cash And Cash Equivalents":82653000.0,"Cash Financial":82653000.0},"2025-09-30":{"Treasury Shares Number":2975489.0,"Ordinary Shares Number":37399152.0,"Share Issued":40374641.0,"Total Debt":1532000.0,"Tangible Book Value":95524000.0,"Invested Capital":95529000.0,"Working Capital":97218000.0,"Net Tangible Assets":95524000.0,"Capital Lease Obligations":1532000.0,"Common Stock Equity":95529000.0,"Total Capitalization":95529000.0,"Total Equity Gross Minority Interest":95529000.0,"Stockholders Equity":95529000.0,"Treasury Stock":1129000.0,"Retained Earnings":-295588000.0,"Additional Paid In Capital":388209000.0,"Capital Stock":4037000.0,"Common Stock":4037000.0,"Total Liabilities Net Minority Interest":16621000.0,"Total Non Current Liabilities Net Minority Interest":4879000.0,"Other Non Current Liabilities":1000.0,"Employee Benefits":4410000.0,"Tradeand Other Payables Non Current":160000.0,"Long Term Debt And Capital Lease Obligation":308000.0,"Long Term Capital Lease Obligation":308000.0,"Current Liabilities":11742000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1224000.0,"Current Capital Lease Obligation":1224000.0,"Payables And Accrued Expenses":10518000.0,"Current Accrued Expenses":8395000.0,"Payables":2123000.0,"Other Payable":null,"Accounts Payable":2123000.0,"Total Assets":112150000.0,"Total Non Current Assets":3190000.0,"Goodwill And Other Intangible Assets":5000.0,"Other Intangible Assets":null,"Net PPE":3185000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":108960000.0,"Other Current Assets":2336000.0,"Prepaid Assets":null,"Receivables":2103000.0,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":2103000.0,"Cash Cash Equivalents And Short Term Investments":104521000.0,"Other Short Term Investments":22162000.0,"Cash And Cash Equivalents":82359000.0,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":2982286.0,"Ordinary Shares Number":37392355.0,"Share Issued":40374641.0,"Total Debt":1837000.0,"Tangible Book Value":106651000.0,"Invested Capital":106661000.0,"Working Capital":107670000.0,"Net Tangible Assets":106651000.0,"Capital Lease Obligations":1837000.0,"Common Stock Equity":106661000.0,"Total Capitalization":106661000.0,"Total Equity Gross Minority Interest":106661000.0,"Stockholders Equity":106661000.0,"Treasury Stock":1127000.0,"Retained Earnings":-283383000.0,"Additional Paid In Capital":387134000.0,"Capital Stock":4037000.0,"Common Stock":4037000.0,"Total Liabilities Net Minority Interest":17591000.0,"Total Non Current Liabilities Net Minority Interest":4694000.0,"Other Non Current Liabilities":1000.0,"Employee Benefits":3918000.0,"Tradeand Other Payables Non Current":160000.0,"Long Term Debt And Capital Lease Obligation":615000.0,"Long Term Capital Lease Obligation":615000.0,"Current Liabilities":12897000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1222000.0,"Current Capital Lease Obligation":1222000.0,"Payables And Accrued Expenses":11675000.0,"Current Accrued Expenses":9704000.0,"Payables":1971000.0,"Other Payable":null,"Accounts Payable":1971000.0,"Total Assets":124252000.0,"Total Non Current Assets":3686000.0,"Goodwill And Other Intangible Assets":10000.0,"Other Intangible Assets":null,"Net PPE":3676000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":120567000.0,"Other Current Assets":2476000.0,"Prepaid Assets":null,"Receivables":3605000.0,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":3605000.0,"Cash Cash Equivalents And Short Term Investments":114486000.0,"Other Short Term Investments":32511000.0,"Cash And Cash Equivalents":81975000.0,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":3500000.0,"Ordinary Shares Number":36874641.0,"Share Issued":40374641.0,"Total Debt":2141000.0,"Tangible Book Value":128169000.0,"Invested Capital":128193000.0,"Working Capital":127988000.0,"Net Tangible Assets":128169000.0,"Capital Lease Obligations":2141000.0,"Common Stock Equity":128193000.0,"Total Capitalization":128193000.0,"Total Equity Gross Minority Interest":128193000.0,"Stockholders Equity":128193000.0,"Treasury Stock":981000.0,"Retained Earnings":-260880000.0,"Additional Paid In Capital":386017000.0,"Capital Stock":4037000.0,"Common Stock":4037000.0,"Total Liabilities Net Minority Interest":12904000.0,"Total Non Current Liabilities Net Minority Interest":3939000.0,"Other Non Current Liabilities":null,"Employee Benefits":2858000.0,"Tradeand Other Payables Non Current":160000.0,"Long Term Debt And Capital Lease Obligation":921000.0,"Long Term Capital Lease Obligation":921000.0,"Current Liabilities":8965000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1220000.0,"Current Capital Lease Obligation":1220000.0,"Payables And Accrued Expenses":7745000.0,"Current Accrued Expenses":5349000.0,"Payables":2396000.0,"Other Payable":null,"Accounts Payable":2396000.0,"Total Assets":141097000.0,"Total Non Current Assets":4144000.0,"Goodwill And Other Intangible Assets":24000.0,"Other Intangible Assets":null,"Net PPE":4120000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":136953000.0,"Other Current Assets":2069000.0,"Prepaid Assets":null,"Receivables":3977000.0,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":3977000.0,"Cash Cash Equivalents And Short Term Investments":130907000.0,"Other Short Term Investments":49536000.0,"Cash And Cash Equivalents":81371000.0,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":null,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":1180000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":49000.0,"Net PPE":null,"Accumulated Depreciation":-18265000.0,"Gross PPE":22463000.0,"Leases":633000.0,"Other Properties":19618000.0,"Machinery Furniture Equipment":2212000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":2249000.0,"Receivables":null,"Other Receivables":353000.0,"Taxes Receivable":1954000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":63874000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-12770000.0,"Total Unusual Items":134000.0,"Total Unusual Items Excluding Goodwill":134000.0,"Net Income From Continuing Operation Net Minority Interest":-13144000.0,"Reconciled Depreciation":501000.0,"EBITDA":-12636000.0,"EBIT":-13137000.0,"Net Interest Income":165000.0,"Interest Expense":7000.0,"Interest Income":176000.0,"Normalized Income":-13278000.0,"Net Income From Continuing And Discontinued Operation":-13144000.0,"Total Expenses":13443000.0,"Total Operating Income As Reported":-13443000.0,"Diluted Average Shares":37502552.0,"Basic Average Shares":37502552.0,"Diluted EPS":-0.35,"Basic EPS":-0.35,"Diluted NI Availto Com Stockholders":-13144000.0,"Net Income Common Stockholders":-13144000.0,"Net Income":-13144000.0,"Net Income Including Noncontrolling Interests":-13144000.0,"Net Income Continuous Operations":-13144000.0,"Tax Provision":0.0,"Pretax Income":-13144000.0,"Other Income Expense":134000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":134000.0,"Net Non Operating Interest Income Expense":165000.0,"Total Other Finance Cost":4000.0,"Interest Expense Non Operating":7000.0,"Interest Income Non Operating":176000.0,"Operating Income":-13443000.0,"Operating Expense":13443000.0,"Research And Development":9445000.0,"Selling General And Administration":3998000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":-17170.0,"Tax Rate For Calcs":0.085,"Normalized EBITDA":-11925000.0,"Total Unusual Items":-202000.0,"Total Unusual Items Excluding Goodwill":-202000.0,"Net Income From Continuing Operation Net Minority Interest":-12649000.0,"Reconciled Depreciation":512000.0,"EBITDA":-12127000.0,"EBIT":-12639000.0,"Net Interest Income":224000.0,"Interest Expense":6000.0,"Interest Income":234000.0,"Normalized Income":-12464170.0,"Net Income From Continuing And Discontinued Operation":-12649000.0,"Total Expenses":12667000.0,"Total Operating Income As Reported":-12622000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-12649000.0,"Net Income Common Stockholders":-12649000.0,"Net Income":-12649000.0,"Net Income Including Noncontrolling Interests":-12649000.0,"Net Income Continuous Operations":-12649000.0,"Tax Provision":4000.0,"Pretax Income":-12645000.0,"Other Income Expense":-202000.0,"Special Income Charges":44000.0,"Restructuring And Mergern Acquisition":-44000.0,"Gain On Sale Of Security":-246000.0,"Net Non Operating Interest Income Expense":224000.0,"Total Other Finance Cost":4000.0,"Interest Expense Non Operating":6000.0,"Interest Income Non Operating":234000.0,"Operating Income":-12667000.0,"Operating Expense":12667000.0,"Research And Development":9240000.0,"Selling General And Administration":3056000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-11039000.0,"Total Unusual Items":-267000.0,"Total Unusual Items Excluding Goodwill":-267000.0,"Net Income From Continuing Operation Net Minority Interest":-11836000.0,"Reconciled Depreciation":527000.0,"EBITDA":-11306000.0,"EBIT":-11833000.0,"Net Interest Income":359000.0,"Interest Expense":3000.0,"Interest Income":366000.0,"Normalized Income":-11569000.0,"Net Income From Continuing And Discontinued Operation":-11836000.0,"Total Expenses":11930000.0,"Total Operating Income As Reported":-12045000.0,"Diluted Average Shares":37399154.0,"Basic Average Shares":37399154.0,"Diluted EPS":-0.33,"Basic EPS":-0.33,"Diluted NI Availto Com Stockholders":-11836000.0,"Net Income Common Stockholders":-11836000.0,"Net Income":-11836000.0,"Net Income Including Noncontrolling Interests":-11836000.0,"Net Income Continuous Operations":-11836000.0,"Tax Provision":0.0,"Pretax Income":-11836000.0,"Other Income Expense":-267000.0,"Special Income Charges":-116000.0,"Restructuring And Mergern Acquisition":116000.0,"Gain On Sale Of Security":-151000.0,"Net Non Operating Interest Income Expense":359000.0,"Total Other Finance Cost":4000.0,"Interest Expense Non Operating":3000.0,"Interest Income Non Operating":366000.0,"Operating Income":-11930000.0,"Operating Expense":11930000.0,"Research And Development":8328000.0,"Selling General And Administration":3602000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-13730000.0,"Total Unusual Items":-6111000.0,"Total Unusual Items Excluding Goodwill":-6111000.0,"Net Income From Continuing Operation Net Minority Interest":-20398000.0,"Reconciled Depreciation":553000.0,"EBITDA":-19841000.0,"EBIT":-20394000.0,"Net Interest Income":413000.0,"Interest Expense":4000.0,"Interest Income":420000.0,"Normalized Income":-14287000.0,"Net Income From Continuing And Discontinued Operation":-20398000.0,"Total Expenses":14700000.0,"Total Operating Income As Reported":-17317000.0,"Diluted Average Shares":37392355.0,"Basic Average Shares":37392355.0,"Diluted EPS":-0.56,"Basic EPS":-0.56,"Diluted NI Availto Com Stockholders":-20398000.0,"Net Income Common Stockholders":-20398000.0,"Net Income":-20398000.0,"Net Income Including Noncontrolling Interests":-20398000.0,"Net Income Continuous Operations":-20398000.0,"Tax Provision":0.0,"Pretax Income":-20398000.0,"Other Income Expense":-6111000.0,"Special Income Charges":-2617000.0,"Restructuring And Mergern Acquisition":2617000.0,"Gain On Sale Of Security":-3494000.0,"Net Non Operating Interest Income Expense":413000.0,"Total Other Finance Cost":3000.0,"Interest Expense Non Operating":4000.0,"Interest Income Non Operating":420000.0,"Operating Income":-14700000.0,"Operating Expense":14700000.0,"Research And Development":10706000.0,"Selling General And Administration":3994000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":-134.032912,"Tax Rate For Calcs":0.000119,"Normalized EBITDA":-15091000.0,"Total Unusual Items":-1124000.0,"Total Unusual Items Excluding Goodwill":-1124000.0,"Net Income From Continuing Operation Net Minority Interest":-16771000.0,"Reconciled Depreciation":552000.0,"EBITDA":-16215000.0,"EBIT":-16767000.0,"Net Interest Income":493000.0,"Interest Expense":5000.0,"Interest Income":502000.0,"Normalized Income":-15647134.032912,"Net Income From Continuing And Discontinued Operation":-16771000.0,"Total Expenses":16142000.0,"Total Operating Income As Reported":-16142000.0,"Diluted Average Shares":36874641.0,"Basic Average Shares":36874641.0,"Diluted EPS":-0.45,"Basic EPS":-0.45,"Diluted NI Availto Com Stockholders":-16771000.0,"Net Income Common Stockholders":-16771000.0,"Net Income":-16771000.0,"Net Income Including Noncontrolling Interests":-16770000.0,"Net Income Continuous Operations":-16770000.0,"Tax Provision":-2000.0,"Pretax Income":-16772000.0,"Other Income Expense":-1124000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-1124000.0,"Net Non Operating Interest Income Expense":493000.0,"Total Other Finance Cost":4000.0,"Interest Expense Non Operating":5000.0,"Interest Income Non Operating":502000.0,"Operating Income":-16142000.0,"Operating Expense":16142000.0,"Research And Development":11921000.0,"Selling General And Administration":4221000.0,"Total Revenue":0.0,"Operating Revenue":0.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-14243000.0,"Repayment Of Debt":-300000.0,"Issuance Of Capital Stock":8000.0,"Capital Expenditure":null,"End Cash Position":64251000.0,"Beginning Cash Position":82653000.0,"Effect Of Exchange Rate Changes":61000.0,"Changes In Cash":-18463000.0,"Financing Cash Flow":-292000.0,"Cash Flow From Continuing Financing Activities":-292000.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":8000.0,"Common Stock Issuance":8000.0,"Net Issuance Payments Of Debt":-300000.0,"Net Long Term Debt Issuance":-300000.0,"Long Term Debt Payments":-300000.0,"Investing Cash Flow":-3928000.0,"Cash Flow From Continuing Investing Activities":-3928000.0,"Net Other Investing Changes":null,"Interest Received Cfi":90000.0,"Net Investment Purchase And Sale":-4018000.0,"Sale Of Investment":4019000.0,"Purchase Of Investment":-8037000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-14243000.0,"Cash Flow From Continuing Operating Activities":-14243000.0,"Interest Paid Cfo":-7000.0,"Change In Working Capital":-2502000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":224000.0,"Change In Payables And Accrued Expense":-2238000.0,"Change In Accrued Expense":-2389000.0,"Change In Payable":151000.0,"Change In Account Payable":151000.0,"Change In Receivables":-488000.0,"Other Non Cash Items":-258000.0,"Stock Based Compensation":936000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":501000.0,"Depreciation And Amortization":501000.0,"Operating Gains Losses":231000.0,"Pension And Employee Benefit Expense":231000.0,"Net Income From Continuing Operations":-13144000.0},"2025-12-31":{"Free Cash Flow":-11290000.0,"Repayment Of Debt":-300000.0,"Issuance Of Capital Stock":-1000.0,"Capital Expenditure":-139000.0,"End Cash Position":82653000.0,"Beginning Cash Position":82359000.0,"Effect Of Exchange Rate Changes":-205000.0,"Changes In Cash":499000.0,"Financing Cash Flow":-300000.0,"Cash Flow From Continuing Financing Activities":-300000.0,"Proceeds From Stock Option Exercised":1000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-300000.0,"Net Long Term Debt Issuance":-300000.0,"Long Term Debt Payments":-300000.0,"Investing Cash Flow":11952000.0,"Cash Flow From Continuing Investing Activities":11952000.0,"Net Other Investing Changes":null,"Interest Received Cfi":381000.0,"Net Investment Purchase And Sale":11710000.0,"Sale Of Investment":22223000.0,"Purchase Of Investment":-10513000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-139000.0,"Purchase Of PPE":-139000.0,"Operating Cash Flow":-11151000.0,"Cash Flow From Continuing Operating Activities":-11150000.0,"Interest Paid Cfo":-6000.0,"Change In Working Capital":-224000.0,"Change In Other Working Capital":6000.0,"Change In Other Current Assets":204000.0,"Change In Payables And Accrued Expense":-704000.0,"Change In Accrued Expense":-344000.0,"Change In Payable":-360000.0,"Change In Account Payable":null,"Change In Receivables":270000.0,"Other Non Cash Items":15000.0,"Stock Based Compensation":973000.0,"Deferred Tax":4000.0,"Deferred Income Tax":4000.0,"Depreciation Amortization Depletion":512000.0,"Depreciation And Amortization":512000.0,"Operating Gains Losses":224000.0,"Pension And Employee Benefit Expense":224000.0,"Net Income From Continuing Operations":-12649000.0},"2025-09-30":{"Free Cash Flow":-9957000.0,"Repayment Of Debt":-305000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-31000.0,"End Cash Position":82359000.0,"Beginning Cash Position":81975000.0,"Effect Of Exchange Rate Changes":-52000.0,"Changes In Cash":436000.0,"Financing Cash Flow":-304000.0,"Cash Flow From Continuing Financing Activities":-304000.0,"Proceeds From Stock Option Exercised":1000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-305000.0,"Net Long Term Debt Issuance":-305000.0,"Long Term Debt Payments":-305000.0,"Investing Cash Flow":10664000.0,"Cash Flow From Continuing Investing Activities":10664000.0,"Net Other Investing Changes":null,"Interest Received Cfi":438000.0,"Net Investment Purchase And Sale":10257000.0,"Sale Of Investment":26496000.0,"Purchase Of Investment":-16239000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-31000.0,"Purchase Of PPE":-31000.0,"Operating Cash Flow":-9926000.0,"Cash Flow From Continuing Operating Activities":-9925000.0,"Interest Paid Cfo":-3000.0,"Change In Working Capital":408000.0,"Change In Other Working Capital":-3000.0,"Change In Other Current Assets":67000.0,"Change In Payables And Accrued Expense":-1155000.0,"Change In Accrued Expense":-1309000.0,"Change In Payable":154000.0,"Change In Account Payable":null,"Change In Receivables":1499000.0,"Other Non Cash Items":-220000.0,"Stock Based Compensation":1076000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":527000.0,"Depreciation And Amortization":527000.0,"Operating Gains Losses":121000.0,"Pension And Employee Benefit Expense":121000.0,"Net Income From Continuing Operations":-11835000.0},"2025-06-30":{"Free Cash Flow":-13196000.0,"Repayment Of Debt":-304000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-96000.0,"End Cash Position":81975000.0,"Beginning Cash Position":81371000.0,"Effect Of Exchange Rate Changes":-1023000.0,"Changes In Cash":1627000.0,"Financing Cash Flow":-243000.0,"Cash Flow From Continuing Financing Activities":-243000.0,"Proceeds From Stock Option Exercised":60000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-304000.0,"Net Long Term Debt Issuance":-304000.0,"Long Term Debt Payments":-304000.0,"Investing Cash Flow":14970000.0,"Cash Flow From Continuing Investing Activities":14969000.0,"Net Other Investing Changes":null,"Interest Received Cfi":496000.0,"Net Investment Purchase And Sale":14569000.0,"Sale Of Investment":34965000.0,"Purchase Of Investment":-20396000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-96000.0,"Purchase Of PPE":-96000.0,"Operating Cash Flow":-13100000.0,"Cash Flow From Continuing Operating Activities":-13099000.0,"Interest Paid Cfo":-4000.0,"Change In Working Capital":3806000.0,"Change In Other Working Capital":-7000.0,"Change In Other Current Assets":-482000.0,"Change In Payables And Accrued Expense":3930000.0,"Change In Accrued Expense":4355000.0,"Change In Payable":-425000.0,"Change In Account Payable":-425000.0,"Change In Receivables":365000.0,"Other Non Cash Items":2761000.0,"Stock Based Compensation":1228000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":553000.0,"Depreciation And Amortization":553000.0,"Operating Gains Losses":-1048000.0,"Pension And Employee Benefit Expense":-1048000.0,"Net Income From Continuing Operations":-20396000.0},"2025-03-31":{"Free Cash Flow":-17528000.0,"Repayment Of Debt":-303000.0,"Issuance Of Capital Stock":1000.0,"Capital Expenditure":-448000.0,"End Cash Position":81371000.0,"Beginning Cash Position":63874000.0,"Effect Of Exchange Rate Changes":-84000.0,"Changes In Cash":17581000.0,"Financing Cash Flow":-302000.0,"Cash Flow From Continuing Financing Activities":-302000.0,"Proceeds From Stock Option Exercised":1000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":1000.0,"Common Stock Issuance":1000.0,"Net Issuance Payments Of Debt":-303000.0,"Net Long Term Debt Issuance":-303000.0,"Long Term Debt Payments":-303000.0,"Investing Cash Flow":34963000.0,"Cash Flow From Continuing Investing Activities":34964000.0,"Net Other Investing Changes":-1000.0,"Interest Received Cfi":412000.0,"Net Investment Purchase And Sale":35000000.0,"Sale Of Investment":54130000.0,"Purchase Of Investment":-19130000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-448000.0,"Purchase Of PPE":-448000.0,"Operating Cash Flow":-17080000.0,"Cash Flow From Continuing Operating Activities":-17081000.0,"Interest Paid Cfo":-5000.0,"Change In Working Capital":-2780000.0,"Change In Other Working Capital":-14000.0,"Change In Other Current Assets":546000.0,"Change In Payables And Accrued Expense":-1663000.0,"Change In Accrued Expense":-2359000.0,"Change In Payable":696000.0,"Change In Account Payable":696000.0,"Change In Receivables":-1649000.0,"Other Non Cash Items":627000.0,"Stock Based Compensation":1142000.0,"Deferred Tax":-2000.0,"Deferred Income Tax":-2000.0,"Depreciation Amortization Depletion":552000.0,"Depreciation And Amortization":552000.0,"Operating Gains Losses":157000.0,"Pension And Employee Benefit Expense":157000.0,"Net Income From Continuing Operations":-16771000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-137000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":3000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Interest Received Cfi":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-1000.0,"Purchase Of Intangibles":-1000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Interest Paid Cfo":null,"Change In Working Capital":null,"Change In Other Working Capital":-5000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":null}}}